Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $584k initial cash invested.
-15.31%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$11,660
Rent
-$7,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,660
Total Expenses
$19,109
Mortgage P&I
114%
$13,316
Property Taxes
8%
$886
Home Insurance
8%
$943
HOA
0%
$0
Property Management
12%
$1,399
CapEx
4%
$466
Vacancy
3%
$350
Maintenance
4%
$466
Other
11%
$1,283